[TAS] YoY Annualized Quarter Result on 31-May-2010 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -21.25%
YoY- 51.6%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 31/12/98 CAGR
Revenue 137,996 101,573 119,735 139,912 54,917 73,262 43,409 -1.34%
PBT 16,706 15,517 5,324 11,362 6,936 13,899 2,422 -2.22%
Tax -3,251 -4,185 -1,445 -3,040 -1,440 -4 -156 -3.48%
NP 13,455 11,332 3,879 8,322 5,496 13,895 2,266 -2.05%
-
NP to SH 13,455 11,332 3,879 8,332 5,496 13,895 2,266 -2.05%
-
Tax Rate 19.46% 26.97% 27.14% 26.76% 20.76% 0.03% 6.44% -
Total Cost 124,541 90,241 115,856 131,590 49,421 59,367 41,143 -1.28%
-
Net Worth 148,761 138,994 132,246 119,310 9,214 76,759 64,929 -0.96%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 31/12/98 CAGR
Div 3,517 2,655 - 32 - - - -100.00%
Div Payout % 26.14% 23.44% - 0.39% - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 31/12/98 CAGR
Net Worth 148,761 138,994 132,246 119,310 9,214 76,759 64,929 -0.96%
NOSH 175,882 177,062 180,418 163,372 16,654 21,744 21,788 -2.40%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 31/12/98 CAGR
NP Margin 9.75% 11.16% 3.24% 5.95% 10.01% 18.97% 5.22% -
ROE 9.04% 8.15% 2.93% 6.98% 59.64% 18.10% 3.49% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 31/12/98 CAGR
RPS 78.46 57.37 66.37 85.64 329.74 336.92 199.23 1.09%
EPS 7.65 6.40 2.15 5.10 33.00 63.90 10.40 0.35%
DPS 2.00 1.50 0.00 0.02 0.00 0.00 0.00 -100.00%
NAPS 0.8458 0.785 0.733 0.7303 0.5533 3.53 2.98 1.48%
Adjusted Per Share Value based on latest NOSH - 184,285
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 31/12/98 CAGR
RPS 76.66 56.43 66.52 77.73 30.51 40.70 24.12 -1.34%
EPS 7.47 6.30 2.15 4.63 3.05 7.72 1.26 -2.05%
DPS 1.95 1.48 0.00 0.02 0.00 0.00 0.00 -100.00%
NAPS 0.8264 0.7722 0.7347 0.6628 0.0512 0.4264 0.3607 -0.96%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 31/12/98 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 - - - -
Price 0.50 0.36 0.40 0.50 0.00 0.00 0.00 -
P/RPS 0.64 0.63 0.60 0.58 0.00 0.00 0.00 -100.00%
P/EPS 6.54 5.63 18.60 9.80 0.00 0.00 0.00 -100.00%
EY 15.30 17.78 5.38 10.20 0.00 0.00 0.00 -100.00%
DY 4.00 4.17 0.00 0.04 0.00 0.00 0.00 -100.00%
P/NAPS 0.59 0.46 0.55 0.68 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 31/12/98 CAGR
Date 24/07/13 25/07/12 29/07/11 29/07/10 - 25/02/00 - -
Price 0.66 0.40 0.40 0.58 0.00 0.00 0.00 -
P/RPS 0.84 0.70 0.60 0.68 0.00 0.00 0.00 -100.00%
P/EPS 8.63 6.25 18.60 11.37 0.00 0.00 0.00 -100.00%
EY 11.59 16.00 5.38 8.79 0.00 0.00 0.00 -100.00%
DY 3.03 3.75 0.00 0.03 0.00 0.00 0.00 -100.00%
P/NAPS 0.78 0.51 0.55 0.79 0.00 0.00 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment